[NYLEX] YoY Quarter Result on 31-May-2003 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -24.96%
YoY- 76.32%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Revenue 178,401 192,212 134,828 109,732 93,634 122,540 151,477 -0.17%
PBT 4,413 8,132 13,611 7,893 4,801 12,894 12,786 1.15%
Tax -1,972 -1,811 -27,272 -2,420 -1,697 -5,461 -3,011 0.45%
NP 2,441 6,321 -13,661 5,473 3,104 7,433 9,775 1.50%
-
NP to SH 2,104 6,321 10,786 5,473 3,104 7,433 9,775 1.67%
-
Tax Rate 44.69% 22.27% 200.37% 30.66% 35.35% 42.35% 23.55% -
Total Cost 175,960 185,891 148,489 104,259 90,530 115,107 141,702 -0.23%
-
Net Worth 164,430 118,298 143,459 165,984 154,569 214,430 295,693 0.63%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Div 7,072 - - 4,486 - 15,766 11,107 0.48%
Div Payout % 336.13% - - 81.97% - 212.12% 113.64% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Net Worth 164,430 118,298 143,459 165,984 154,569 214,430 295,693 0.63%
NOSH 176,806 176,564 177,110 224,303 224,013 225,242 222,159 0.24%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
NP Margin 1.37% 3.29% -10.13% 4.99% 3.32% 6.07% 6.45% -
ROE 1.28% 5.34% 7.52% 3.30% 2.01% 3.47% 3.31% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
RPS 100.90 108.86 76.13 48.92 41.80 54.40 68.18 -0.42%
EPS 1.19 3.58 -6.09 2.44 1.38 3.30 4.40 1.42%
DPS 4.00 0.00 0.00 2.00 0.00 7.00 5.00 0.24%
NAPS 0.93 0.67 0.81 0.74 0.69 0.952 1.331 0.38%
Adjusted Per Share Value based on latest NOSH - 224,303
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
RPS 99.23 106.91 74.99 61.03 52.08 68.16 84.25 -0.17%
EPS 1.17 3.52 6.00 3.04 1.73 4.13 5.44 1.67%
DPS 3.93 0.00 0.00 2.50 0.00 8.77 6.18 0.48%
NAPS 0.9146 0.658 0.7979 0.9232 0.8597 1.1927 1.6447 0.63%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 - -
Price 1.01 0.61 0.69 0.42 0.51 0.83 0.00 -
P/RPS 1.00 0.56 0.91 0.86 1.22 1.53 0.00 -100.00%
P/EPS 84.87 17.04 11.33 17.21 36.81 25.15 0.00 -100.00%
EY 1.18 5.87 8.83 5.81 2.72 3.98 0.00 -100.00%
DY 3.96 0.00 0.00 4.76 0.00 8.43 0.00 -100.00%
P/NAPS 1.09 0.91 0.85 0.57 0.74 0.87 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 31/12/98 CAGR
Date 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 21/02/01 - -
Price 0.96 0.65 0.80 0.61 0.48 0.83 0.00 -
P/RPS 0.95 0.60 1.05 1.25 1.15 1.53 0.00 -100.00%
P/EPS 80.67 18.16 13.14 25.00 34.64 25.15 0.00 -100.00%
EY 1.24 5.51 7.61 4.00 2.89 3.98 0.00 -100.00%
DY 4.17 0.00 0.00 3.28 0.00 8.43 0.00 -100.00%
P/NAPS 1.03 0.97 0.99 0.82 0.70 0.87 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment